6 bd · 5.0 ba ·
5,446 sqft ·
Built 1865
· MultiFamily
· Active
· 79 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,030/mo
Mortgage (P&I)
−$1,044
Tax + insurance
−$309
HOA
−$0
Vac / Maint / Mgmt
−$636
Net cashflow
$1,041/mo
Annual
$12,493/yr
Cap rate
12.57%
Cash-on-cash
22.42%
DSCR
2.00
1% rule
1.52%
Cash to close
$55,720
Investor read
This is a 2 × 3-bed/?-bath units multifamily listed at $199k.
At list price, monthly cash flow is $1k ($12k/yr) — positive. Per door: $521/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $199k).
It's been on market 79 days — a 6% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $187k (6.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
Location reads 63/100 on livability (#333 in KY) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, health & safety D+, crime F.
Jefferson County (urban): math 19% / reading 35% proficiency, ranked #121 of 165 in KY (top 73%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
Zoned schools: Byck Elementary (math 2% / reading 12%, grade F, #662 of 676 statewide, top 99%, 287 students, 91% FRL); Crosby Middle (math 32% / reading 49%, grade F, #57 of 217 statewide, top 26%, 1,016 students, 46% FRL); Eastern High (math 44% / reading 45%, grade F, #21 of 254 statewide, top 10%, 2,036 students, 37% FRL) — zoned schools at 58% FRL track the district average.
Watch-outs: built in 1865 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising (+3.7%/yr); 115 active listings in the ZIP; lower-income renter base — watch delinquency; 2,836 units permitted in Jefferson County in 2024 (1,558 in 5+ unit buildings).
Jefferson County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
9 sale attempts since 27y ago; this cycle's ask has dropped $26k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $70k; list at $199k implies a 184% gain — meaningful room to come down on a strong offer.
At projected returns (-3.0% appreciation + 3.7% rent growth), your $56k cash investment doubles in ~6 years — after that, you're playing with house money.
Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Cap rate 12.6% vs local median 5.0% in Louisville — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Questions for listing agent
It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1865 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
CashFlowRE · CFR-6NZYGD63K7YQ64
· Data 13 h agocashflowre.app · 2026-05-29